Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $266,166 | $0 | $0 | $0 | $37,452 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $3,416 | $2,374 | $5,552 | $10,522 | $10,551 | $10,551 | $10,552 | $20,299 |
| Gross Profit? | $0 | $0 | -$3,416 | -$2,374 | -$5,552 | $255,644 | -$10,551 | -$10,551 | -$10,552 | $17,153 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +96.0% | 0.0% | 0.0% | 0.0% | +45.8% |
| Operating Expenses? | $1.02M | -$14.26M | $5.14M | $8.11M | $6.42M | $3.85M | $378,143 | $288,995 | $167,575 | $90,721 |
| Operating Income? | -$1.02M | $14.26M | -$5.31M | -$8.11M | -$15.86M | -$3.85M | -$378,143 | -$420,442 | -$167,575 | -$73,568 |
| EBITDA? | -$1.49M | -$2.14M | -$5.30M | -$7.61M | -$15.81M | -$3.84M | -$23.35M | -$409,891 | -$157,023 | -$68,430 |
| Income Before Tax | -$1.74M | -$905,771 | -$5.92M | -$8.44M | -$16.88M | -$4.35M | -$448,425 | -$483,115 | -$197,844 | -$86,117 |
| Income Tax Expense | $0 | -$63,455 | $0 | $0 | $0 | $0 | $70,282 | $0 | $0 | $0 |
| Net Income? | -$1.74M | -$905,771 | -$5.92M | -$8.44M | -$16.88M | -$4.35M | -$518,707 | -$483,115 | -$197,844 | -$86,117 |
| EPS? | $-0.02 | $-0.01 | $-0.07 | $-0.09 | $-0.18 | $-0.06 | $-0.01 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.02 | $-0.01 | $-0.07 | $-0.09 | $-0.18 | $-0.06 | $-0.01 | $-0.00 | $-0.00 | $-0.00 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality